[KPSCB] QoQ Quarter Result on 31-Mar-2012 [#1]

Stock
[KPSCB] KPS CONSORTIUM BHD
Announcement Date
21-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -27.67%
YoY- -59.72%
Quarter Report
Latest QR
Upcoming QR
KPSCB's Result
KPSCB's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 127,484 133,428 100,719 96,173 95,782 89,986 92,321 23.88%
PBT 2,127 4,101 5,143 2,275 2,929 2,708 4,639 -40.39%
Tax -745 -737 -1,997 -137 -44 36 -1,239 -28.65%
NP 1,382 3,364 3,146 2,138 2,885 2,744 3,400 -44.97%
-
NP to SH 1,614 3,349 3,131 2,128 2,942 2,778 3,382 -38.79%
-
Tax Rate 35.03% 17.97% 38.83% 6.02% 1.50% -1.33% 26.71% -
Total Cost 126,102 130,064 97,573 94,035 92,897 87,242 88,921 26.09%
-
Net Worth 190,118 186,262 183,305 180,349 177,596 177,732 172,040 6.85%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 190,118 186,262 183,305 180,349 177,596 177,732 172,040 6.85%
NOSH 147,378 147,827 147,827 147,827 146,774 149,354 147,043 0.15%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 1.08% 2.52% 3.12% 2.22% 3.01% 3.05% 3.68% -
ROE 0.85% 1.80% 1.71% 1.18% 1.66% 1.56% 1.97% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 86.50 90.26 68.13 65.06 65.26 60.25 62.78 23.70%
EPS 1.09 2.28 2.13 1.45 1.99 1.86 2.30 -39.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.29 1.26 1.24 1.22 1.21 1.19 1.17 6.69%
Adjusted Per Share Value based on latest NOSH - 147,827
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 78.40 82.05 61.94 59.14 58.90 55.34 56.77 23.89%
EPS 0.99 2.06 1.93 1.31 1.81 1.71 2.08 -38.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1692 1.1455 1.1273 1.1091 1.0922 1.093 1.058 6.85%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.37 0.36 0.38 0.35 0.31 0.27 0.35 -
P/RPS 0.43 0.40 0.56 0.54 0.48 0.45 0.56 -16.07%
P/EPS 33.79 15.89 17.94 24.31 15.47 14.52 15.22 69.77%
EY 2.96 6.29 5.57 4.11 6.47 6.89 6.57 -41.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.29 0.31 0.29 0.26 0.23 0.30 -2.22%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 25/02/13 27/11/12 23/08/12 21/05/12 27/02/12 29/11/11 29/08/11 -
Price 0.37 0.38 0.39 0.44 0.32 0.30 0.29 -
P/RPS 0.43 0.42 0.57 0.68 0.49 0.50 0.46 -4.37%
P/EPS 33.79 16.77 18.41 30.57 15.96 16.13 12.61 92.34%
EY 2.96 5.96 5.43 3.27 6.26 6.20 7.93 -48.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.30 0.31 0.36 0.26 0.25 0.25 10.35%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment